Allegion plc (LON:0Y5C)
London
· Delayed Price · Currency is GBP · Price in USD 127.21
+0.80 (0.63%)
At close: Feb 21, 2025
Allegion Cash Flow Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|
Period Ending | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2019 - 2015 |
| Net Income | 597.5 | 540.4 | 458 | 483 | 314.3 | Upgrade
|
| Depreciation & Amortization | 104.5 | 98.7 | 85.6 | 71.6 | 67.5 | Upgrade
|
| Other Amortization | 14.5 | 12.9 | 12.3 | 11.5 | 13.5 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | - | 7.1 | - | 37.3 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | 7.5 | - | - | 101.7 | Upgrade
|
| Loss (Gain) From Sale of Investments | 1 | 0.8 | 0.2 | -25.6 | 2 | Upgrade
|
| Stock-Based Compensation | 28.2 | 26.4 | 24.5 | 23.4 | 20.8 | Upgrade
|
| Other Operating Activities | -46.6 | -68.3 | -58.4 | -35.1 | -30.6 | Upgrade
|
| Change in Accounts Receivable | -6.7 | -11.9 | -53.4 | 31.7 | -1.9 | Upgrade
|
| Change in Inventory | 16.7 | 44.6 | -61.7 | -105.6 | -7.8 | Upgrade
|
| Change in Accounts Payable | 3.6 | -33.6 | 2.5 | 40 | -1.6 | Upgrade
|
| Change in Other Net Operating Assets | -37.7 | -16.9 | 42.8 | -6.3 | -24.9 | Upgrade
|
| Operating Cash Flow | 675 | 600.6 | 459.5 | 488.6 | 490.3 | Upgrade
|
| Operating Cash Flow Growth | 12.39% | 30.71% | -5.96% | -0.35% | 0.43% | Upgrade
|
| Capital Expenditures | -92.1 | -84.2 | -64 | -45.4 | -47.1 | Upgrade
|
| Cash Acquisitions | -137.2 | -31.7 | -923.1 | -6.5 | -12.5 | Upgrade
|
| Investment in Securities | - | - | - | 7.6 | - | Upgrade
|
| Other Investing Activities | 0.9 | -13.2 | -7 | 12.7 | 2.9 | Upgrade
|
| Investing Cash Flow | -228.4 | -129.1 | -994.1 | -31.6 | -56.7 | Upgrade
|
| Long-Term Debt Issued | 400 | 30 | 940 | 250 | - | Upgrade
|
| Total Debt Issued | 400 | 30 | 940 | 250 | - | Upgrade
|
| Long-Term Debt Repaid | -413.3 | -111.6 | -283.6 | -238.9 | -0.2 | Upgrade
|
| Total Debt Repaid | -413.3 | -111.6 | -283.6 | -238.9 | -0.2 | Upgrade
|
| Net Debt Issued (Repaid) | -13.3 | -81.6 | 656.4 | 11.1 | -0.2 | Upgrade
|
| Issuance of Common Stock | 14.7 | 1.3 | - | - | - | Upgrade
|
| Repurchase of Common Stock | -220 | -59.9 | -64.3 | -412.8 | -208.8 | Upgrade
|
| Common Dividends Paid | -167 | -158.7 | -143.9 | -129 | -117.3 | Upgrade
|
| Other Financing Activities | -8.9 | 0.2 | -11.2 | 1.4 | 4.4 | Upgrade
|
| Financing Cash Flow | -394.5 | -298.7 | 437 | -529.3 | -321.9 | Upgrade
|
| Foreign Exchange Rate Adjustments | -16.4 | 7.3 | -12.3 | -10.2 | 10 | Upgrade
|
| Net Cash Flow | 35.7 | 180.1 | -109.9 | -82.5 | 121.7 | Upgrade
|
| Free Cash Flow | 582.9 | 516.4 | 395.5 | 443.2 | 443.2 | Upgrade
|
| Free Cash Flow Growth | 12.88% | 30.57% | -10.76% | 0% | 4.87% | Upgrade
|
| Free Cash Flow Margin | 15.45% | 14.14% | 12.09% | 15.46% | 16.29% | Upgrade
|
| Free Cash Flow Per Share | 6.65 | 5.85 | 4.48 | 4.90 | 4.78 | Upgrade
|
| Cash Interest Paid | 100.3 | 92 | 56.9 | 45.1 | 47.3 | Upgrade
|
| Cash Income Tax Paid | 158.3 | 157.9 | 81.7 | 89.1 | 82.6 | Upgrade
|
| Levered Free Cash Flow | 465.74 | 463.55 | 295.2 | 378.99 | 361.91 | Upgrade
|
| Unlevered Free Cash Flow | 529.49 | 521.74 | 342.64 | 410.36 | 393.85 | Upgrade
|
| Change in Net Working Capital | 20.8 | -8 | 107.2 | -10.7 | 5.5 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.